Welcome to Reverse DCF page to understand market expectations about your interested Stock   



We have 2 report results for ticker: AMD - Advanced Micro Devices, Inc., also organized by 1 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. (new)Reverse DCF based on cashflow:operating(operating cash flow) for AMD price: 87.44 as of date: 2025-04-18 [show/hide charts] Current Market Price: 87.44 as of 2025-04-18

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry expectedGrowthRate_MarketIsPricing
AMD PE_YEAR_2029 = 7 56.52%
AMD PE_YEAR_2029 = 10 46.86%
AMD PE_YEAR_2029 = 15 36.26%
AMD PE_YEAR_2029 = 20 29.04%
AMD PE_YEAR_2029 = 25 23.65%
AMD PE_YEAR_2029 = 30 19.37%
AMD PE_YEAR_2029 = 40 12.88%
AMD input_data {"marketcap": 141898505000.96, "cashflow_fcf_key": 3041000000.0, "discount_rate": 0.1, "period": 5}
AMD input_data_url_param input_data={"marketcap": 141898505000.96, "cashflow_fcf_key": 3041000000.0, "discount_rate": 0.1, "period": 5}
In this report, we are doing Reverse DCF assuming for today's current price: 87.44 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 5 years from today - if PE of the stock is X, what should be the growth rate from today to meet that PE in future
2. lower PE in future is a reasonable justification, higher PE in future is risky
3. Assumptions: We are using discount rate as 10%, Period as 5 years and Reinvestment Rate of 100% in the default report, overriding will change this values
4. You can override values by passing the input data as a query param to the URL
5. direct link: reverse dcf for AMD
6. override link: reverse dcf with override in URL for AMD
7. inf values means, cashflow::operating is negative or we do not have data for the stock/ticker


2. Showing REVERSE_DCF_RAW report for AMD [show/hide charts] Current Market Price: 87.44 as of 2025-04-18

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
AMD revenue 25.79B 22.68B 23.60B 16.43B 9.76B 6.73B 6.47B 5.33B 4.32B 3.99B 5.51B 5.30B 5.42B 6.57B 6.49B 5.40B
AMD owner_earnings 1.49B 0.18B 2.33B 3.07B 0.77B 0.23B -0.15B -0.08B -0.07B -0.39B -0.27B -0.32B -0.57B 0.04B -0.65B 0.01B
AMD cashflow::operating 3.04B 1.67B 3.56B 3.52B 1.07B 0.49B 0.03B 0.07B 0.09B -0.23B -0.10B -0.15B -0.34B 0.38B -0.41B 0.47B
AMD cashflow::fcf 2.90B 1.56B 3.41B 3.45B 1.04B 0.43B -0.01B 0.02B 0.01B -0.32B -0.19B -0.23B -0.47B 0.13B -0.56B 0.01B
AMD cashflow::realfcf 1.49B 0.18B 2.33B 3.07B 0.77B 0.23B -0.15B -0.08B -0.07B -0.39B -0.27B -0.32B -0.57B 0.04B -0.65B 0.01B
AMD netincome 1.64B 0.85B 1.32B 3.16B 2.49B 0.34B 0.34B 0.04B -0.50B -0.66B -0.40B -0.08B -1.18B 0.49B 0.47B 0.29B
AMD operatingincome 1.90B 0.40B 1.26B 3.65B 1.37B 0.63B 0.45B 0.20B -0.37B -0.48B -0.15B 0.10B -1.06B 0.37B 0.85B 0.66B
AMD marketcap 196.02B 238.14B 104.43B 173.78B 110.43B 53.52B 18.45B 10.02B 10.67B 2.27B 2.05B 2.92B 1.78B 4.01B 6.00B 6.56B
AMD ev 193.95B 236.68B 102.06B 171.55B 109.16B 52.54B 18.49B 10.16B 10.84B 3.50B 1.25B 2.05B 1.23B 3.14B 5.39B 6.56B
AMD shares 1.64B 1.62B 1.57B 1.23B 1.21B 1.12B 1.06B 0.95B 0.83B 0.78B 0.77B 0.75B 0.74B 0.74B 0.73B 0.68B
AMD shares_calc 1.62B 1.62B 1.61B 1.21B 1.20B 1.17B 1.00B 0.97B 0.94B 0.79B 0.77B 0.75B 0.74B 0.74B 0.73B 0.68B


Reverse DCF Calculator

(last year value Or average of last 3 years)
(typically it's the min return you expect, 10% is a good one)

Reverse DCF Output

PE after Year Expected Growth Rate Market is Pricing in

Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)


Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting πŸ›Œ

*No account required, We promise to be respectful of your time and never spam you...